M&T Bank Corporation (NYSE:MTB) announces second quarter 2024 results

BUFFALO, N.Y., July 18, 2024  -- M&T Bank Corporation ("M&T" or "the Company") reports quarterly net income of $655 million or $3.73 of diluted earnings per common share.

(Dollars in millions, except per share data)

 

2Q24

 

1Q24

 

2Q23

Earnings Highlights

Net interest income

 

$        1,718

 

$        1,680

 

$        1,799

Taxable-equivalent adjustment

 

13

 

12

 

14

Net interest income - taxable-equivalent

 

1,731

 

1,692

 

1,813

Provision for credit losses

 

150

 

200

 

150

Noninterest income

 

584

 

580

 

803

Noninterest expense

 

1,297

 

1,396

 

1,293

Net income

 

655

 

531

 

867

Net income available to common shareholders - diluted

 

626

 

505

 

841

Diluted earnings per common share

 

3.73

 

3.02

 

5.05

Return on average assets - annualized

 

1.24 %

 

1.01 %

 

1.70 %

Return on average common shareholders' equity - annualized

 

9.95

 

8.14

 

14.27

Average Balance Sheet

Total assets

 

$     211,981

 

$     211,478

 

$     204,376

Interest-bearing deposits at banks

 

29,294

 

30,647

 

23,617

Investment securities

 

29,695

 

28,587

 

28,623

Loans and leases, net of unearned discount

 

134,588

 

133,796

 

133,545

Deposits

 

163,491

 

164,065

 

159,399

Borrowings

 

16,452

 

16,001

 

15,055

Selected Ratios

(Amounts expressed as a percent, except per share data)

           

Net interest margin

 

3.59 %

 

3.52 %

 

3.91 %

Efficiency ratio

 

55.3

 

60.8

 

48.9

Net charge-offs to average total loans - annualized

 

.41

 

.42

 

.38

Allowance for credit losses to total loans

 

1.63

 

1.62

 

1.50

Nonaccrual loans to total loans

 

1.50

 

1.71

 

1.83

Common equity Tier 1 ("CET1") capital ratio (1)

 

11.44

 

11.08

 

10.59

Common shareholders' equity per share

 

$      153.57

 

$      150.90

 

$      143.41

(1) June 30, 2024 CET1 capital ratio is estimated.

 

Financial Highlights

  • Highlighting the Company's strengthening capital position, the CET1 capital ratio increased for the fifth consecutive quarter to an estimated 11.44% at June 30, 2024, representing a 36 basis point increase from 11.08% at March 31, 2024.
  • Net interest margin of 3.59% in the recent quarter widened from 3.52% in the first quarter of 2024 reflecting higher yields on investment securities as cash was deployed to those products, and stable deposit and borrowing costs.
  • Growth in average commercial and industrial loans and consumer loans in the recent quarter was partially offset by a decline in average commercial real estate loans.
  • Average customer deposits grew as funding shifted from wholesale sources to lower cost customer savings and interest-checking deposits during the recent quarter. Average borrowings rose in the second quarter of 2024 as compared with the first quarter of 2024 due to the issuance of senior notes and asset-backed notes at the end of the immediately preceding quarter, partially offset by lower average borrowings from the Federal Home Loan Bank ("FHLB") of New York.
  • Provision for credit losses in the recent quarter reflects lower levels of criticized commercial real estate loans, partially offset by commercial and industrial and consumer loan growth.
  • Lower noninterest expense in the second quarter of 2024 reflects seasonal salaries and employee benefit expenses recognized in 2024's initial quarter. The first and second quarters of 2024 include a $29 million and a $5 million estimated increase in the FDIC special assessment, respectively.

Chief Financial Officer Commentary

"Building on a strong start to the year, the second quarter results reflect a 24% increase in diluted earnings per common share from the first quarter. We continued to grow our commercial and industrial and consumer loan portfolios, while lessening our commercial real estate exposure. Credit metrics improved as both nonaccrual and total criticized loans declined sequentially. Liquidity and capital positions are exceptional, and we are pleased with the reduction in our stress capital buffer that becomes effective later this year. Our team continues to diligently deploy resources while controlling expense growth. We are grateful for our employees' commitment to our customers and communities which was again on full display in the first half of 2024 through various community events and volunteer engagements throughout our footprint."

- Daryl N. Bible, M&T's Chief Financial Officer

Contact:

   

Investor Relations:

Brian Klock

716.842.5138

Media Relations:

Frank Lentini

929.651.0447

 

 Non-GAAP Measures (1)

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions, except per share data)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Net operating income

 

$            665

 

$            543

 

22 %

 

$            879

 

-24 %

Diluted net operating earnings per common share

 

3.79

 

3.09

 

23

 

5.12

 

-26

Annualized return on average tangible assets

 

1.31 %

 

1.08 %

     

1.80 %

   

Annualized return on average tangible common equity

 

15.27

 

12.67

     

22.73

   

Efficiency ratio

 

55.3

 

60.8

     

48.9

   

Tangible equity per common share

 

$       102.42

 

$         99.54

 

3

 

$         91.58

 

12

         

(1)  A reconciliation of non-GAAP measures is included in the tables that accompany this release.

 

M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill and core deposit and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T (when incurred), since such items are considered by management to be "nonoperating" in nature.

 Taxable-equivalent Net Interest Income

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Average earning assets

 

$     193,676

 

$     193,135

 

— %

 

$     185,936

 

4 %

Average interest-bearing liabilities

 

132,209

 

131,451

 

1

 

118,274

 

12

Net interest income - taxable-equivalent

 

1,731

 

1,692

 

2

 

1,813

 

-5

Yield on average earning assets

 

5.82 %

 

5.74 %

     

5.46 %

   

Cost of interest-bearing liabilities

 

3.26

 

3.26

     

2.43

   

Net interest spread

 

2.56

 

2.48

     

3.03

   

Net interest margin

 

3.59

 

3.52

     

3.91

   

 

Taxable-equivalent net interest income increased $39 million, or 2%, from the first quarter of 2024.

  • Average loans and leases increased $792 million and the yield on those loans and leases rose 6 basis points.
  • Average investment securities increased $1.1 billion and the rates earned on those securities increased 31 basis points.
  • Average interest-bearing deposits increased $307 million and the rates paid on such deposits declined 3 basis points. Average brokered deposits declined $1.2 billion in the recent quarter.
  • Average borrowings rose $451 million and the rate paid on such borrowings increased 11 basis points.

Taxable-equivalent net interest income decreased $82 million, or 5%, compared with the year-earlier second quarter.

  • Average interest-bearing deposits rose $12.5 billion and the rates paid on those deposits increased 88 basis points.
  • Average borrowings increased $1.4 billion and rates paid on such borrowings increased 50 basis points.
  • Average interest-bearing deposits at banks, average investment securities and average loans and leases increased $5.7 billion, $1.1 billion and $1.0 billion, respectively.
  • Yields earned on average interest-bearing deposits at banks and average loans and leases each increased 36 basis points. The yield on investment securities increased 52 basis points.

 Average Earning Assets

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Interest-bearing deposits at banks

 

$      29,294

 

$      30,647

 

-4 %

 

$      23,617

 

24 %

Trading account

 

99

 

105

 

-6

 

151

 

-34

Investment securities

 

29,695

 

28,587

 

4

 

28,623

 

4

Loans and leases, net of unearned discount

                   

Commercial and industrial

 

58,152

 

56,821

 

2

 

54,572

 

7

Real estate - commercial

 

31,458

 

32,696

 

-4

 

34,903

 

-10

Real estate - consumer

 

23,006

 

23,136

 

-1

 

23,781

 

-3

Consumer

 

21,972

 

21,143

 

4

 

20,289

 

8

Total loans and leases, net

 

134,588

 

133,796

 

1

 

133,545

 

1

Total earning assets

 

$    193,676

 

$    193,135

 

 

$    185,936

 

4

 

Average earning assets increased $541 million from the first quarter of 2024.

  • Average interest-bearing deposits at banks decreased $1.4 billion reflecting purchases of investment securities and loan growth partially offset by higher long-term borrowings.
  • Average investment securities increased $1.1 billion primarily due to purchases of fixed rate agency mortgage-backed and U.S. Treasury securities during the second quarter of 2024.
  • Average loans and leases increased $792 million primarily reflective of growth in average commercial and industrial loans and leases of $1.3 billion and consumer loans of $829 million, partially offset by declines in average commercial real estate and residential real estate loans. The growth in commercial and industrial loans spanned most industry types.

Average earning assets increased $7.7 billion, or 4%, from the year-earlier second quarter.

  • Average interest-bearing deposits at banks increased $5.7 billion reflecting a rise in average deposits and higher levels of average borrowings, partially offset by loan growth and purchases of investment securities.
  • Average investment securities increased $1.1 billion reflecting purchases of fixed rate agency mortgage-backed and U.S. Treasury securities over the past six months.
  • Average loans and leases increased $1.0 billion predominantly due to higher average commercial and industrial loans and leases of $3.6 billion, reflecting lending activities to financial and insurance industry customers, motor vehicle and recreational finance dealers and to the services industry, and consumer loans of $1.7 billion reflecting higher average recreational finance loans, partially offset by a $3.4 billion and a $775 million decline in average commercial real estate loans and residential real estate loans, respectively.

 Average Interest-bearing Liabilities

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Interest-bearing deposits

                   

Savings and interest-checking deposits

 

$          95,955

 

$          94,867

 

1 %

 

$          87,210

 

10 %

Time deposits

 

19,802

 

20,583

 

-4

 

16,009

 

24

Total interest-bearing deposits

 

115,757

 

115,450

 

 

103,219

 

12

Short-term borrowings

 

4,962

 

6,228

 

-20

 

7,539

 

-34

Long-term borrowings

 

11,490

 

9,773

 

18

 

7,516

 

53

Total interest-bearing liabilities

 

$        132,209

 

$        131,451

 

1

 

$        118,274

 

12

                     

Brokered savings and interest-checking
   deposits

 

$             8,193

 

$             8,030

 

2 %

 

$             3,754

 

118 %

Brokered time deposits

 

3,826

 

5,193

 

-26

 

6,873

 

-44

Total brokered deposits

 

$          12,019

 

$          13,223

 

-9

 

$          10,627

 

13

 

Average interest-bearing liabilities increased $758 million, or 1%, from the first quarter of 2024.

  • Average borrowings increased $451 million predominantly due to the issuance of senior notes and asset-backed notes at the end of the first quarter of 2024, partially offset by lower average borrowings from the FHLB of New York in the recent quarter.
  • Average interest-bearing deposits increased $307 million, reflective of a $1.5 billion increase in average non-brokered deposits.

Average interest-bearing liabilities increased $13.9 billion, or 12%, from the second quarter of 2023.

  • Average interest-bearing deposits rose $12.5 billion, including a $11.1 billion increase in average non-brokered deposits, reflecting customer demand for interest-bearing products amidst rising rates.
  • Average borrowings increased $1.4 billion reflecting the issuances of senior notes and other long-term debt since the second quarter of 2023, partially offset by lower average short-term borrowings.

Provision for Credit Losses/Asset Quality

                     
           

Change

2Q24 vs.

     

Change

2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

At end of quarter

                   

Nonaccrual loans

 

$         2,024

 

$         2,302

 

-12 %

 

$         2,435

 

-17 %

Real estate and other foreclosed assets

 

33

 

38

 

-16

 

43

 

-23

Total nonperforming assets

 

2,057

 

2,340

 

-12

 

2,478

 

-17

Accruing loans past due 90 days or more (1)

 

233

 

297

 

-21

 

380

 

-39

Nonaccrual loans as % of loans outstanding

 

1.50 %

 

1.71 %

     

1.83 %

   
                     

Allowance for credit losses

 

$         2,204

 

$         2,191

 

1

 

$         1,998

 

10

Allowance for credit losses as % of loans outstanding

 

1.63 %

 

1.62 %

     

1.50 %

   
                     

For the period

                   

Provision for credit losses

 

$             150

 

$             200

 

-25

 

$             150

 

Net charge-offs

 

137

 

138

 

-1

 

127

 

8

Net charge-offs as % of average loans (annualized)

 

.41 %

 

.42 %

     

.38 %

   
         

(1)  Predominantly government-guaranteed residential real estate loans.

 

M&T recorded a provision for credit losses of $150 million in each of the second quarters of 2024 and 2023, compared with $200 million in 2024's initial quarter. The lower provision for credit losses in the most recent quarter as compared with the first quarter of 2024 reflects lower commercial real estate loans, including criticized loans, and modest improvement in forecasted real estate prices, partially offset by growth in certain sectors of M&T's commercial and industrial and consumer loan portfolios. Net charge-offs totaled $137 million in 2024's second quarter as compared with $138 million in 2024's first quarter and $127 million in the year-earlier quarter.

Nonaccrual loans were $2.0 billion at June 30, 2024, $278 million lower than March 31, 2024 and $411 million lower than June 30, 2023, respectively. The lower level of nonaccrual loans at the recent quarter end as compared with the March 31, 2024 and June 30, 2023 was predominantly attributable to a decrease in commercial real estate nonaccrual loans. The decline in commercial real estate nonaccrual loans from the second quarter of 2023 was partially offset by an increase in commercial and industrial nonaccrual loans.

 Noninterest Income

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Mortgage banking revenues

 

$            106

 

$            104

 

1 %

 

$            107

 

-1 %

Service charges on deposit accounts

 

127

 

124

 

3

 

119

 

8

Trust income

 

170

 

160

 

6

 

172

 

-1

Brokerage services income

 

30

 

29

 

5

 

25

 

21

Trading account and other non-hedging derivative gains

 

7

 

9

 

-29

 

17

 

-61

Gain (loss) on bank investment securities

 

(8)

 

2

 

 

1

 

Other revenues from operations

 

152

 

152

 

 

362

 

-58

Total

 

$            584

 

$            580

 

1

 

$            803

 

-27

 

Noninterest income in the second quarter of 2024 increased $4 million, or 1%, from 2024's first quarter.

  • Trust income increased $10 million due to seasonal tax service fees in the second quarter of 2024 of $4 million and higher revenues from the Company's global capital markets business.
  • The loss on bank investment securities in the second quarter of 2024 reflected realized losses on sales of certain non-agency investment securities.
  • Other revenues from operations in 2024's second quarter reflect increases in merchant discount and credit card fees, letter of credit and other credit-related fees and distributions from renewable energy and certain other tax credit investments. In the first quarter of 2024, other revenues from operations included a $25 million distribution from Bayview Lending Group LLC.

Noninterest income declined $219 million, or 27%, as compared with the year-earlier second quarter.

  • Other revenues from operations declined $210 million predominantly due to the $225 million gain on the sale of the Collective Investment Trust ("CIT") business recognized in April 2023, partially offset by higher letter of credit and other credit-related fees and an increase in tax-exempt income from bank owned life insurance in the recent quarter.
  • Trust income decreased $2 million. The Company recorded approximately $15 million of revenues from its CIT business in 2023 prior to its sale. That revenue decline was largely offset by higher sales and fees from the Company's global capital markets business.

 Noninterest Expense

                     
           

Change
2Q24 vs.

     

Change
2Q24 vs.

(Dollars in millions)

 

2Q24

 

1Q24

 

1Q24

 

2Q23

 

2Q23

Salaries and employee benefits

 

$          764

 

$          833

 

-8 %

 

$          738

 

4 %

Equipment and net occupancy

 

125

 

129

 

-3

 

129

 

-3

Outside data processing and software

 

124

 

120

 

4

 

106

 

17

Professional and other services

 

91

 

85

 

6

 

100

 

-10

FDIC assessments

 

37

 

60

 

-38

 

28

 

32

Advertising and marketing

 

27

 

20

 

34

 

28

 

-5

Amortization of core deposit and other intangible assets

 

13

 

15

 

-15

 

15

 

-15

Other costs of operations

 

116

 

134

 

-13

 

149

 

-21

Total

 

$       1,297

 

$       1,396

 

-7

 

$       1,293

 

 

Noninterest expense aggregated $1.30 billion in the recent quarter, down from $1.40 billion in the first quarter of 2024.

  • Salaries and employee benefits expense decreased $69 million reflecting seasonally higher stock-based compensation, payroll related-taxes and other employee benefits expense in the first quarter of 2024, partially offset by the full-quarter impact of annual merit increases awarded in the first quarter of 2024.
  • FDIC assessments reflect estimated special assessment expense of $29 million and $5 million in the first quarter and second quarter of 2024, respectively, related to the FDIC's updated loss estimates associated with certain failed banks.
  • Other costs of operations decreased $18 million reflecting lower expense associated with the Company's supplemental executive retirement savings plan and losses on lease terminations related to certain vacated properties in the first quarter of 2024.

Noninterest expense increased $4 million from the second quarter of 2023.

  • Salaries and employee benefits expenses increased $26 million reflecting higher salaries expense from annual merit and other increases and a rise in incentive compensation, partially offset by lower employee staffing levels.
  • Outside data processing and software rose $18 million due to higher software maintenance and licensing costs and data processing expenses.
  • Other costs of operations decreased $33 million as a result of a decline in check fraud losses, credit card merchant expenses and costs associated with serviced loans.

Income Taxes

The Company's effective income tax rate was 23.4% in the second quarter of 2024, compared with 20.0% and 25.2% in the first quarter of 2024 and second quarter of 2023, respectively. The first quarter of 2024 income tax expense reflects a net discrete tax benefit related to the resolution of a tax matter inherited from the acquisition of People's United Financial, Inc.

Capital

             
   

2Q24

 

1Q24

 

2Q23

CET1

 

11.44 %

(1)

11.08 %

 

10.59 %

Tier 1 capital

 

13.22

(1)

12.38

 

11.91

Total capital

 

14.87

(1)

14.04

 

13.71

Tangible capital – common

 

8.55

 

8.03

 

7.63

         

(1)  June 30, 2024 capital ratios are estimated.

 

M&T's capital ratios remained well above the minimum set forth by regulatory requirements. The Company issued $750 million par value of Perpetual 7.5% Non-Cumulative Preferred Stock (Series J) in May 2024. Cash dividends declared on M&T's common and preferred stock totaled $228 million and $27 million, respectively, for the quarter ended June 30, 2024. M&T's current stress capital buffer is 4.0%. In June 2024, the Federal Reserve released the results of its most recent supervisory stress tests. Based on those results, M&T's stress capital buffer is estimated to be 3.8% effective October 1, 2024.

The CET1 capital ratio for M&T was estimated at 11.44% as of June 30, 2024. M&T's total risk-weighted assets at June 30, 2024 are estimated to be $155 billion.

Conference Call

Investors will have an opportunity to listen to M&T's conference call to discuss second quarter financial results today at 8:00 a.m. Eastern Time. Those wishing to participate in the call may dial (800) 347-7315. International participants, using any applicable international calling codes, may dial (785) 424-1755. Callers should reference M&T Bank Corporation or the conference ID #MTBQ224. The conference call will be webcast live through M&T's website at https://ir.mtb.com/events-presentations. A replay of the call will be available through Thursday July 25, 2024 by calling (800) 727-5306, or (402) 220-2670 for international participants. No conference ID or passcode is required. The event will also be archived and available by 3:00 p.m. today on M&T's website at https://ir.mtb.com/events-presentations.

About M&T

M&T is a financial holding company headquartered in Buffalo, New York. M&T's principal banking subsidiary, M&T Bank, provides banking products and services in 12 states across the eastern U.S. from Maine to Virginia and Washington, D.C. Trust-related services are provided in select markets in the U.S. and abroad by M&T's Wilmington Trust-affiliated companies and by M&T Bank. For more information on M&T Bank, visit www.mtb.com.

Forward-Looking Statements

This news release and related conference call may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the rules and regulations of the SEC. Any statement that does not describe historical or current facts is a forward-looking statement, including statements based on current expectations, estimates and projections about M&T's business, and management's beliefs and assumptions.

Statements regarding the potential effects of events or factors specific to M&T and/or the financial industry as a whole, as well as national and global events generally, on M&T's business, financial condition, liquidity and results of operations may constitute forward-looking statements. Such statements are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond M&T's control.

Forward-looking statements are typically identified by words such as "believe," "expect," "anticipate," "intend," "target," "estimate," "continue," or "potential," by future conditional verbs such as "will," "would," "should," "could," or "may," or by variations of such words or by similar expressions. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions which are difficult to predict and may cause actual outcomes to differ materially from what is expressed or forecasted.

While there can be no assurance that any list of risks and uncertainties is complete, important factors that could cause actual outcomes and results to differ materially from those contemplated by forward-looking statements include the following, without limitation: economic conditions and growth rates, including inflation and market volatility; events and developments in the financial services industry, including industry conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, loan concentrations by type and industry, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; levels of client deposits; ability to contain costs and expenses; changes in M&T's credit ratings; the impact of the People's United Financial, Inc. acquisition; domestic or international political developments and other geopolitical events, including international conflicts and hostilities; changes and trends in the securities markets; common shares outstanding and common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on trust-related revenues; federal, state or local legislation and/or regulations affecting the financial services industry, or M&T and its subsidiaries individually or collectively, including tax policy; regulatory supervision and oversight, including monetary policy and capital requirements; governmental and public policy changes; political conditions, either nationally or in the states in which M&T and its subsidiaries do business; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board, regulatory agencies or legislation; increasing price, product and service competition by competitors, including new entrants; technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products and services; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; continued availability of financing; financial resources in the amounts, at the times and on the terms required to support M&T and its subsidiaries' future businesses; and material differences in the actual financial results of merger, acquisition, divestment and investment activities compared with M&T's initial expectations, including the full realization of anticipated cost savings and revenue enhancements.

These are representative of the factors that could affect the outcome of the forward-looking statements. In addition, as noted, such statements could be affected by general industry and market conditions and growth rates, general economic and political conditions, either nationally or in the states in which M&T and its subsidiaries do business, and other factors.

M&T provides further detail regarding these risks and uncertainties in its Form 10-K for the year ended December 31, 2023, including in the Risk Factors section of such report, as well as in other SEC filings. Forward-looking statements speak only as of the date they are made, and M&T assumes no duty and does not undertake to update forward-looking statements.

Financial Highlights

 

Three months ended

     

Six months ended

   
 

June 30,

     

June 30,

   

(Dollars in millions, except per share, shares in thousands)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Performance

                     

Net income

$         655

 

$         867

 

-25 %

 

$       1,186

 

$       1,569

 

-24 %

Net income available to common shareholders

626

 

841

 

-26

 

1,131

 

1,516

 

-25

Per common share:

                     

Basic earnings

3.75

 

5.07

 

-26

 

6.79

 

9.09

 

-25

Diluted earnings

3.73

 

5.05

 

-26

 

6.76

 

9.06

 

-25

Cash dividends

1.35

 

1.30

 

4

 

2.65

 

2.60

 

2

Common shares outstanding:

                     

Average - diluted (1)

167,659

 

166,320

 

1

 

167,372

 

167,359

 

Period end (2)

167,225

 

165,894

 

1

 

167,225

 

165,894

 

1

Return on (annualized):

                     

Average total assets

1.24 %

 

1.70 %

     

1.13 %

 

1.55 %

   

Average common shareholders' equity

9.95

 

14.27

     

9.05

 

13.02

   

Taxable-equivalent net interest income

$       1,731

 

$       1,813

 

-5

 

$       3,423

 

$       3,645

 

-6

Yield on average earning assets

5.82 %

 

5.46 %

     

5.78 %

 

5.31 %

   

Cost of interest-bearing liabilities

3.26

 

2.43

     

3.26

 

2.15

   

Net interest spread

2.56

 

3.03

     

2.52

 

3.16

   

Contribution of interest-free funds

1.03

 

.88

     

1.04

 

.81

   

Net interest margin

3.59

 

3.91

     

3.56

 

3.97

   

Net charge-offs to average total net loans (annualized)

.41

 

.38

     

.41

 

.30

   

Net operating results (3)

                     

Net operating income

$         665

 

$         879

 

-24

 

$       1,208

 

$       1,594

 

-24

Diluted net operating earnings per common share

3.79

 

5.12

 

-26

 

6.89

 

9.21

 

-25

Return on (annualized):

                     

Average tangible assets

1.31 %

 

1.80 %

     

1.20 %

 

1.65 %

   

Average tangible common equity

15.27

 

22.73

     

13.99

 

20.90

   

Efficiency ratio

55.3

 

48.9

     

58.0

 

52.0

   
                       
 

At June 30,

         

Loan quality

2024

 

2023

 

Change

           

Nonaccrual loans

$       2,024

 

$       2,435

 

-17 %

           

Real estate and other foreclosed assets

33

 

43

 

-23

           

Total nonperforming assets

$       2,057

 

$       2,478

 

-17

           

Accruing loans past due 90 days or more (4)

$         233

 

$         380

 

-39

           

Government guaranteed loans included in totals above:

                     

Nonaccrual loans

$           64

 

$           40

 

61

           

Accruing loans past due 90 days or more

215

 

294

 

-27

           

Nonaccrual loans to total loans

1.50 %

 

1.83 %

               

Allowance for credit losses to total loans

1.63

 

1.50

               

Additional information

                     

Period end common stock price

$     151.36

 

$     123.76

 

22

           

Domestic banking offices

957

 

996

 

-4

           

Full time equivalent employees

22,110

 

22,946

 

-4

           
           

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appears herein.

(4)

Predominantly residential real estate loans.

 

Financial Highlights, Five Quarter Trend

 
 

Three months ended

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(Dollars in millions, except per share, shares in thousands)

2024

 

2024

 

2023

 

2023

 

2023

Performance

                 

Net income

$             655

 

$             531

 

$             482

 

$             690

 

$             867

Net income available to common shareholders

626

 

505

 

457

 

664

 

841

Per common share:

                 

Basic earnings

3.75

 

3.04

 

2.75

 

4.00

 

5.07

Diluted earnings

3.73

 

3.02

 

2.74

 

3.98

 

5.05

Cash dividends

1.35

 

1.30

 

1.30

 

1.30

 

1.30

Common shares outstanding:

                 

Average - diluted (1)

167,659

 

167,084

 

166,731

 

166,570

 

166,320

Period end (2)

167,225

 

166,724

 

166,149

 

165,970

 

165,894

Return on (annualized):

                 

Average total assets

1.24 %

 

1.01 %

 

.92 %

 

1.33 %

 

1.70 %

Average common shareholders' equity

9.95

 

8.14

 

7.41

 

10.99

 

14.27

Taxable-equivalent net interest income

$           1,731

 

$           1,692

 

$           1,735

 

$           1,790

 

$           1,813

Yield on average earning assets

5.82 %

 

5.74 %

 

5.73 %

 

5.62 %

 

5.46 %

Cost of interest-bearing liabilities

3.26

 

3.26

 

3.17

 

2.83

 

2.43

Net interest spread

2.56

 

2.48

 

2.56

 

2.79

 

3.03

Contribution of interest-free funds

1.03

 

1.04

 

1.05

 

1.00

 

.88

Net interest margin

3.59

 

3.52

 

3.61

 

3.79

 

3.91

Net charge-offs to average total net loans (annualized)

.41

 

.42

 

.44

 

.29

 

.38

Net operating results (3)

                 

Net operating income

$             665

 

$             543

 

$             494

 

$             702

 

$             879

Diluted net operating earnings per common share

3.79

 

3.09

 

2.81

 

4.05

 

5.12

Return on (annualized):

                 

Average tangible assets

1.31 %

 

1.08 %

 

.98 %

 

1.41 %

 

1.80 %

Average tangible common equity

15.27

 

12.67

 

11.70

 

17.41

 

22.73

Efficiency ratio

55.3

 

60.8

 

62.1

 

53.7

 

48.9

                   
 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

Loan quality

2024

 

2024

 

2023

 

2023

 

2023

Nonaccrual loans

$           2,024

 

$           2,302

 

$           2,166

 

$           2,342

 

$           2,435

Real estate and other foreclosed assets

33

 

38

 

39

 

37

 

43

Total nonperforming assets

$           2,057

 

$           2,340

 

$           2,205

 

$           2,379

 

$           2,478

Accruing loans past due 90 days or more (4)

$             233

 

$             297

 

$             339

 

$             354

 

$             380

Government guaranteed loans included in totals above:

                 

Nonaccrual loans

$               64

 

$               62

 

$               53

 

$               40

 

$               40

Accruing loans past due 90 days or more

215

 

244

 

298

 

269

 

294

Nonaccrual loans to total loans

1.50 %

 

1.71 %

 

1.62 %

 

1.77 %

 

1.83 %

Allowance for credit losses to total loans

1.63

 

1.62

 

1.59

 

1.55

 

1.50

Additional information

                 

Period end common stock price

$         151.36

 

$         145.44

 

$         137.08

 

$         126.45

 

$         123.76

Domestic banking offices

957

 

958

 

961

 

967

 

996

Full time equivalent employees

22,110

 

21,927

 

21,980

 

22,424

 

22,946

           

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appears herein.

(4)

Predominantly residential real estate loans.

 

Condensed Consolidated Statement of Income

 
 

Three months ended

     

Six months ended

   
 

June 30,

     

June 30,

   

(Dollars in millions)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Interest income

$     2,789

 

$     2,516

 

11 %

 

$     5,534

 

$     4,843

 

14 %

Interest expense

1,071

 

717

 

50

 

2,136

 

1,226

 

74

Net interest income

1,718

 

1,799

 

-5

 

3,398

 

3,617

 

-6

Provision for credit losses

150

 

150

 

 

350

 

270

 

30

Net interest income after provision for credit losses

1,568

 

1,649

 

-5

 

3,048

 

3,347

 

-9

Other income

                     

Mortgage banking revenues

106

 

107

 

-1

 

210

 

192

 

9

Service charges on deposit accounts

127

 

119

 

8

 

251

 

232

 

8

Trust income

170

 

172

 

-1

 

330

 

366

 

-10

Brokerage services income

30

 

25

 

21

 

59

 

49

 

21

Trading account and other non-hedging
     derivative gains

7

 

17

 

-61

 

16

 

28

 

-44

Gain (loss) on bank investment securities

(8)

 

1

 

 

(6)

 

1

 

Other revenues from operations

152

 

362

 

-58

 

304

 

522

 

-42

Total other income

584

 

803

 

-27

 

1,164

 

1,390

 

-16

Other expense

                     

Salaries and employee benefits

764

 

738

 

4

 

1,597

 

1,546

 

3

Equipment and net occupancy

125

 

129

 

-3

 

254

 

256

 

-1

Outside data processing and software

124

 

106

 

17

 

244

 

212

 

15

Professional and other services

91

 

100

 

-10

 

176

 

225

 

-22

FDIC assessments

37

 

28

 

32

 

97

 

58

 

67

Advertising and marketing

27

 

28

 

-5

 

47

 

59

 

-20

Amortization of core deposit and other
     intangible assets

13

 

15

 

-15

 

28

 

32

 

-14

Other costs of operations

116

 

149

 

-21

 

250

 

264

 

-5

Total other expense

1,297

 

1,293

 

 

2,693

 

2,652

 

2

Income before income taxes

855

 

1,159

 

-26

 

1,519

 

2,085

 

-27

Applicable income taxes

200

 

292

 

-32

 

333

 

516

 

-36

Net income

$        655

 

$        867

 

-25 %

 

$     1,186

 

$     1,569

 

-24 %

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
 

Three months ended

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(Dollars in millions)

2024

 

2024

 

2023

 

2023

 

2023

Interest income

$         2,789

 

$         2,745

 

$         2,740

 

$         2,641

 

$         2,516

Interest expense

1,071

 

1,065

 

1,018

 

866

 

717

Net interest income

1,718

 

1,680

 

1,722

 

1,775

 

1,799

Provision for credit losses

150

 

200

 

225

 

150

 

150

Net interest income after provision for credit losses

1,568

 

1,480

 

1,497

 

1,625

 

1,649

Other income

                 

Mortgage banking revenues

106

 

104

 

112

 

105

 

107

Service charges on deposit accounts

127

 

124

 

121

 

121

 

119

Trust income

170

 

160

 

159

 

155

 

172

Brokerage services income

30

 

29

 

26

 

27

 

25

Trading account and other non-hedging
     derivative gains

7

 

9

 

11

 

9

 

17

Gain (loss) on bank investment securities

(8)

 

2

 

4

 

 

1

Other revenues from operations

152

 

152

 

145

 

143

 

362

Total other income

584

 

580

 

578

 

560

 

803

Other expense

                 

Salaries and employee benefits

764

 

833

 

724

 

727

 

738

Equipment and net occupancy

125

 

129

 

134

 

131

 

129

Outside data processing and software

124

 

120

 

114

 

111

 

106

Professional and other services

91

 

85

 

99

 

89

 

100

FDIC assessments

37

 

60

 

228

 

29

 

28

Advertising and marketing

27

 

20

 

26

 

23

 

28

Amortization of core deposit and other
     intangible assets

13

 

15

 

15

 

15

 

15

Other costs of operations

116

 

134

 

110

 

153

 

149

Total other expense

1,297

 

1,396

 

1,450

 

1,278

 

1,293

Income before income taxes

855

 

664

 

625

 

907

 

1,159

Applicable income taxes

200

 

133

 

143

 

217

 

292

Net income

$            655

 

$            531

 

$            482

 

$            690

 

$            867

  

Condensed Consolidated Balance Sheet

 
 

June 30,

   

(Dollars in millions)

2024

 

2023

 

Change

ASSETS

         

Cash and due from banks

$         1,778

 

$         1,848

 

-4 %

Interest-bearing deposits at banks

24,792

 

27,107

 

-9

Trading account

99

 

137

 

-28

Investment securities

29,894

 

27,917

 

7

Loans and leases, net of unearned discount:

         

Commercial and industrial

60,027

 

54,699

 

10

Real estate - commercial

29,532

 

34,634

 

-15

Real estate - consumer

23,003

 

23,762

 

-3

Consumer

22,440

 

20,249

 

11

Total loans and leases, net

135,002

 

133,344

 

1

Less: allowance for credit losses

2,204

 

1,998

 

10

Net loans and leases

132,798

 

131,346

 

1

Goodwill

8,465

 

8,465

 

Core deposit and other intangible assets

119

 

177

 

-32

Other assets

10,910

 

10,675

 

2

Total assets

$     208,855

 

$     207,672

 

1 %

           

LIABILITIES AND SHAREHOLDERS' EQUITY

         

Noninterest-bearing deposits

$       47,729

 

$       54,938

 

-13 %

Interest-bearing deposits

112,181

 

107,120

 

5

Total deposits

159,910

 

162,058

 

-1

Short-term borrowings

4,764

 

7,908

 

-40

Accrued interest and other liabilities

4,438

 

4,488

 

-1

Long-term borrowings

11,319

 

7,417

 

53

Total liabilities

180,431

 

181,871

 

-1

Shareholders' equity:

         

Preferred

2,744

 

2,011

 

36

Common

25,680

 

23,790

 

8

Total shareholders' equity

28,424

 

25,801

 

10

Total liabilities and shareholders' equity

$     208,855

 

$     207,672

 

1 %

 

Condensed Consolidated Balance Sheet, Five Quarter Trend  

 
 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

(Dollars in millions)

2024

 

2024

 

2023

 

2023

 

2023

ASSETS

                 

Cash and due from banks

$         1,778

 

$         1,695

 

$         1,731

 

$         1,769

 

$         1,848

Interest-bearing deposits at banks

24,792

 

32,144

 

28,069

 

30,114

 

27,107

Trading account

99

 

99

 

106

 

137

 

137

Investment securities

29,894

 

28,496

 

26,897

 

27,336

 

27,917

Loans and leases, net of unearned discount:

                 

Commercial and industrial

60,027

 

57,897

 

57,010

 

54,891

 

54,699

Real estate - commercial

29,532

 

32,416

 

33,003

 

33,741

 

34,634

Real estate - consumer

23,003

 

23,076

 

23,264

 

23,448

 

23,762

Consumer

22,440

 

21,584

 

20,791

 

20,275

 

20,249

Total loans and leases, net

135,002

 

134,973

 

134,068

 

132,355

 

133,344

Less: allowance for credit losses

2,204

 

2,191

 

2,129

 

2,052

 

1,998

Net loans and leases

132,798

 

132,782

 

131,939

 

130,303

 

131,346

Goodwill

8,465

 

8,465

 

8,465

 

8,465

 

8,465

Core deposit and other intangible assets

119

 

132

 

147

 

162

 

177

Other assets

10,910

 

11,324

 

10,910

 

10,838

 

10,675

Total assets

$     208,855

 

$     215,137

 

$     208,264

 

$     209,124

 

$     207,672

                   

LIABILITIES AND SHAREHOLDERS' EQUITY

                 

Noninterest-bearing deposits

$       47,729

 

$       50,578

 

$       49,294

 

$       53,787

 

$       54,938

Interest-bearing deposits

112,181

 

116,618

 

113,980

 

110,341

 

107,120

Total deposits

159,910

 

167,196

 

163,274

 

164,128

 

162,058

Short-term borrowings

4,764

 

4,795

 

5,316

 

6,731

 

7,908

Accrued interest and other liabilities

4,438

 

4,527

 

4,516

 

4,946

 

4,488

Long-term borrowings

11,319

 

11,450

 

8,201

 

7,123

 

7,417

Total liabilities

180,431

 

187,968

 

181,307

 

182,928

 

181,871

Shareholders' equity:

                 

Preferred

2,744

 

2,011

 

2,011

 

2,011

 

2,011

Common

25,680

 

25,158

 

24,946

 

24,185

 

23,790

Total shareholders' equity

28,424

 

27,169

 

26,957

 

26,196

 

25,801

Total liabilities and shareholders' equity

$     208,855

 

$     215,137

 

$     208,264

 

$     209,124

 

$     207,672

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
 

Three months ended

 

Change in balance

 

Six months ended

   
 

June 30,

 

March 31,

 

June 30,

 

June 30, 2024 from

 

June 30,

 

Change

(Dollars in millions)

2024

 

2024

 

2023

 

March 31,

 

June 30,

 

2024

 

2023

 

in

 

Balance

 

Rate

 

Balance

 

Rate

 

Balance

 

Rate

 

2024

 

2023

 

Balance

 

Rate

 

Balance

 

Rate

 

balance

ASSETS

                                                 

Interest-bearing deposits at banks

$   29,294

 

5.50 %

 

$   30,647

 

5.49 %

 

$   23,617

 

5.14 %

 

-4 %

 

24 %

 

$   29,971

 

5.50 %

 

$   23,963

 

4.89 %

 

25 %

Trading account

99

 

3.47

 

105

 

3.42

 

151

 

2.66

 

-6

 

-34

 

102

 

3.45

 

136

 

2.50

 

-25

Investment securities

29,695

 

3.61

 

28,587

 

3.30

 

28,623

 

3.09

 

4

 

4

 

29,141

 

3.46

 

28,126

 

3.04

 

4

Loans and leases, net of unearned discount:

                                                 

Commercial and industrial

58,152

 

7.04

 

56,821

 

6.99

 

54,572

 

6.63

 

2

 

7

 

57,486

 

7.01

 

53,531

 

6.47

 

7

Real estate - commercial

31,458

 

6.38

 

32,696

 

6.36

 

34,903

 

6.38

 

-4

 

-10

 

32,077

 

6.37

 

35,089

 

6.14

 

-9

Real estate - consumer

23,006

 

4.32

 

23,136

 

4.28

 

23,781

 

4.10

 

-1

 

-3

 

23,071

 

4.30

 

23,775

 

4.03

 

-3

Consumer

21,972

 

6.61

 

21,143

 

6.54

 

20,289

 

5.88

 

4

 

8

 

21,558

 

6.58

 

20,388

 

5.77

 

6

Total loans and leases, net

134,588

 

6.38

 

133,796

 

6.32

 

133,545

 

6.02

 

1

 

1

 

134,192

 

6.35

 

132,783

 

5.87

 

1

Total earning assets

193,676

 

5.82

 

193,135

 

5.74

 

185,936

 

5.46

 

 

4

 

193,406

 

5.78

 

185,008

 

5.31

 

5

Goodwill

8,465

     

8,465

     

8,473

     

 

 

8,465

     

8,482

     

Core deposit and other intangible assets

126

     

140

     

185

     

-10

 

-32

 

133

     

192

     

-31

Other assets

9,714

     

9,738

     

9,782

     

 

-1

 

9,725

     

9,810

     

-1

Total assets

$   211,981

     

$   211,478

     

$   204,376

     

— %

 

4 %

 

$   211,729

     

$   203,492

     

4 %

                                                   

LIABILITIES AND SHAREHOLDERS' EQUITY

                                               

Interest-bearing deposits

                                                 

Savings and interest-checking deposits

$   95,955

 

2.59 %

 

$   94,867

 

2.61 %

 

$   87,210

 

1.69 %

 

1 %

 

10 %

 

$   95,411

 

2.60 %

 

$   87,629

 

1.49 %

 

9 %

Time deposits

19,802

 

4.41

 

20,583

 

4.41

 

16,009

 

3.77

 

-4

 

24

 

20,192

 

4.41

 

13,832

 

3.49

 

46

Total interest-bearing deposits

115,757

 

2.90

 

115,450

 

2.93

 

103,219

 

2.02

 

 

12

 

115,603

 

2.91

 

101,461

 

1.76

 

14

Short-term borrowings

4,962

 

5.62

 

6,228

 

5.42

 

7,539

 

5.11

 

-20

 

-34

 

5,595

 

5.51

 

6,273

 

4.94

 

-11

Long-term borrowings

11,490

 

5.83

 

9,773

 

5.81

 

7,516

 

5.43

 

18

 

53

 

10,631

 

5.82

 

7,017

 

5.36

 

52

Total interest-bearing liabilities

132,209

 

3.26

 

131,451

 

3.26

 

118,274

 

2.43

 

1

 

12

 

131,829

 

3.26

 

114,751

 

2.15

 

15

Noninterest-bearing deposits

47,734

     

48,615

     

56,180

     

-2

 

-15

 

48,175

     

59,001

     

-18

Other liabilities

4,293

     

4,393

     

4,237

     

-2

 

1

 

4,343

     

4,208

     

3

Total liabilities

184,236

     

184,459

     

178,691

     

 

3

 

184,347

     

177,960

     

4

Shareholders' equity

27,745

     

27,019

     

25,685

     

3

 

8

 

27,382

     

25,532

     

7

Total liabilities and

     shareholders' equity

$   211,981

     

$   211,478

     

$   204,376

     

— %

 

4 %

 

$   211,729

     

$   203,492

     

4 %

Net interest spread

   

2.56

     

2.48

     

3.03

             

2.52

     

3.16

   

Contribution of interest-free funds

   

1.03

     

1.04

     

.88

             

1.04

     

.81

   

Net interest margin

   

3.59 %

     

3.52 %

     

3.91 %

             

3.56 %

     

3.97 %

   

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
 

Three months ended

 

Six months ended

 

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

(Dollars in millions, except per share)

             

Income statement data

             

Net income

             

Net income

$       655

 

$       867

 

$    1,186

 

$    1,569

Amortization of core deposit and other intangible assets (1)

10

 

12

 

22

 

25

Net operating income

$       665

 

$       879

 

$    1,208

 

$    1,594

Earnings per common share

             

Diluted earnings per common share

$      3.73

 

$      5.05

 

$      6.76

 

$      9.06

Amortization of core deposit and other intangible assets (1)

.06

 

.07

 

.13

 

.15

Diluted net operating earnings per common share

$      3.79

 

$      5.12

 

$      6.89

 

$      9.21

Other expense

             

Other expense

$    1,297

 

$    1,293

 

$    2,693

 

$    2,652

Amortization of core deposit and other intangible assets

(13)

 

(15)

 

(28)

 

(32)

Noninterest operating expense

$    1,284

 

$    1,278

 

$    2,665

 

$    2,620

Efficiency ratio

             

Noninterest operating expense (numerator)

$    1,284

 

$    1,278

 

$    2,665

 

$    2,620

Taxable-equivalent net interest income

$    1,731

 

$    1,813

 

$    3,423

 

$    3,645

Other income

584

 

803

 

1,164

 

1,390

Less:  Gain (loss) on bank investment securities

(8)

 

1

 

(6)

 

1

Denominator

$    2,323

 

$    2,615

 

$    4,593

 

$    5,034

Efficiency ratio

55.3 %

 

48.9 %

 

58.0 %

 

52.0 %

Balance sheet data

             

Average assets

             

Average assets

$ 211,981

 

$ 204,376

 

$ 211,729

 

$ 203,492

Goodwill

(8,465)

 

(8,473)

 

(8,465)

 

(8,482)

Core deposit and other intangible assets

(126)

 

(185)

 

(133)

 

(192)

Deferred taxes

30

 

46

 

32

 

47

Average tangible assets

$ 203,420

 

$ 195,764

 

$ 203,163

 

$ 194,865

Average common equity

             

Average total equity

$  27,745

 

$  25,685

 

$  27,382

 

$  25,532

Preferred stock

(2,405)

 

(2,011)

 

(2,208)

 

(2,011)

Average common equity

25,340

 

23,674

 

25,174

 

23,521

Goodwill

(8,465)

 

(8,473)

 

(8,465)

 

(8,482)

Core deposit and other intangible assets

(126)

 

(185)

 

(133)

 

(192)

Deferred taxes

30

 

46

 

32

 

47

Average tangible common equity

$  16,779

 

$  15,062

 

$  16,608

 

$  14,894

At end of quarter

             

Total assets

             

Total assets

$ 208,855

 

$ 207,672

       

Goodwill

(8,465)

 

(8,465)

       

Core deposit and other intangible assets

(119)

 

(177)

       

Deferred taxes

31

 

44

       

Total tangible assets

$ 200,302

 

$ 199,074

       

Total common equity

             

Total equity

$  28,424

 

$  25,801

       

Preferred stock

(2,744)

 

(2,011)

       

Common equity

25,680

 

23,790

       

Goodwill

(8,465)

 

(8,465)

       

Core deposit and other intangible assets

(119)

 

(177)

       

Deferred taxes

31

 

44

       

Total tangible common equity

$  17,127

 

$  15,192

       
         

(1) After any related tax effect.

  

Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend

 
 

Three months ended

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

2024

 

2024

 

2023

 

2023

 

2023

(Dollars in millions, except per share)

                 

Income statement data

                 

Net income

                 

Net income

$                     655

 

$                     531

 

$                     482

 

$                     690

 

$                     867

Amortization of core deposit and other intangible assets (1)

10

 

12

 

12

 

12

 

12

Net operating income

$                     665

 

$                     543

 

$                     494

 

$                     702

 

$                     879

Earnings per common share

                 

Diluted earnings per common share

$                    3.73

 

$                    3.02

 

$                    2.74

 

$                    3.98

 

$                    5.05

Amortization of core deposit and other intangible assets (1)

.06

 

.07

 

.07

 

.07

 

.07

Diluted net operating earnings per common share

$                    3.79

 

$                    3.09

 

$                    2.81

 

$                    4.05

 

$                    5.12

Other expense

                 

Other expense

$                  1,297

 

$                  1,396

 

$                  1,450

 

$                  1,278

 

$                  1,293

Amortization of core deposit and other intangible assets

(13)

 

(15)

 

(15)

 

(15)

 

(15)

Noninterest operating expense

$                  1,284

 

$                  1,381

 

$                  1,435

 

$                  1,263

 

$                  1,278

Efficiency ratio

                 

Noninterest operating expense (numerator)

$                  1,284

 

$                  1,381

 

$                  1,435

 

$                  1,263

 

$                  1,278

Taxable-equivalent net interest income

$                  1,731

 

$                  1,692

 

$                  1,735

 

$                  1,790

 

$                  1,813

Other income

584

 

580

 

578

 

560

 

803

Less:  Gain (loss) on bank investment securities

(8)

 

2

 

4

 

 

1

Denominator

$                  2,323

 

$                  2,270

 

$                  2,309

 

$                  2,350

 

$                  2,615

Efficiency ratio

55.3 %

 

60.8 %

 

62.1 %

 

53.7 %

 

48.9 %

Balance sheet data

                 

Average assets

                 

Average assets

$             211,981

 

$             211,478

 

$             208,752

 

$             205,791

 

$             204,376

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,473)

Core deposit and other intangible assets

(126)

 

(140)

 

(154)

 

(170)

 

(185)

Deferred taxes

30

 

33

 

39

 

43

 

46

Average tangible assets

$             203,420

 

$             202,906

 

$             200,172

 

$             197,199

 

$             195,764

Average common equity

                 

Average total equity

$               27,745

 

$               27,019

 

$               26,500

 

$               26,020

 

$               25,685

Preferred stock

(2,405)

 

(2,011)

 

(2,011)

 

(2,011)

 

(2,011)

Average common equity

25,340

 

25,008

 

24,489

 

24,009

 

23,674

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,473)

Core deposit and other intangible assets

(126)

 

(140)

 

(154)

 

(170)

 

(185)

Deferred taxes

30

 

33

 

39

 

43

 

46

Average tangible common equity

$               16,779

 

$               16,436

 

$               15,909

 

$               15,417

 

$               15,062

At end of quarter

                 

Total assets

                 

Total assets

$             208,855

 

$             215,137

 

$             208,264

 

$             209,124

 

$             207,672

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(119)

 

(132)

 

(147)

 

(162)

 

(177)

Deferred taxes

31

 

34

 

37

 

41

 

44

Total tangible assets

$             200,302

 

$             206,574

 

$             199,689

 

$             200,538

 

$             199,074

Total common equity

                 

Total equity

$               28,424

 

$               27,169

 

$               26,957

 

$               26,197

 

$               25,801

Preferred stock

(2,744)

 

(2,011)

 

(2,011)

 

(2,011)

 

(2,011)

Common equity

25,680

 

25,158

 

24,946

 

24,186

 

23,790

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(119)

 

(132)

 

(147)

 

(162)

 

(177)

Deferred taxes

31

 

34

 

37

 

41

 

44

Total tangible common equity

$               17,127

 

$               16,595

 

$               16,371

 

$               15,600

 

$               15,192

         

(1) After any related tax effect.

 

MTB Logo (PRNewsfoto/M&T Bank)